| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 889.40K | 315.10K | 3.83M | 20.75M | 290.00K | |
| Marketable Securities | | | 33.20K | 21.20K | 20.10K | 10.00K | 10.00K | |
| Receivables | | | 21.47M | 15.88M | 21.71M | 26.40M | 30.14M | |
| Inventories | | | 5.68M | 4.36M | 4.79M | 3.45M | 3.15M | |
| Other Current Assets | | | 10.03M | 4.89M | 6.25M | 5.43M | 6.25M | |
| Total Current Assets | | | 38.10M | 25.46M | 36.61M | 56.04M | 39.83M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 11.32M | 10.40M | 11.62M | 2.93M | 2.93M | |
| Intangibles | | | 7.96M | 7.76M | 7.68M | 710.00K | 490.00K | |
| Other Non-Current Assets | | | 6.27M | 4.92M | 3.06M | 710.00K | 1.77M | |
| Total Non-Current Assets | | | 31.39M | 28.85M | 29.41M | 12.00M | 9.60M | |
| |
| TOTAL ASSETS | | | 69.49M | 54.31M | 66.01M | 68.04M | 49.43M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 7.12M | 2.57M | 6.65M | 5.88M | 7.84M | |
| Current Portion Of LT Debt. | | | 7.59M | 7.00M | 1.60M | 2.26M | 5.58M | |
| Accrued Expenses | | | 746.70K | 418.50K | 451.90K | 440.00K | 1.16M | |
| Accounts Payable | | | 14.68M | 12.43M | 12.14M | 12.12M | 12.73M | |
| Other Current Liabilities | | | 8.40M | 3.35M | 3.47M | 1.04M | 2.63M | |
| Total Current Liabilities | | | 38.53M | 25.76M | 24.32M | 21.75M | 29.93M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.71M | 1.56M | 3.04M | 3.07M | 12.87M | |
| Other Non-Current Liabilities | | | 2.11M | 2.46M | 2.61M | 3.57M | 2.25M | |
| Total Non-Current Liabilities | | | 7.82M | 4.02M | 5.65M | 6.63M | 15.12M | |
| |
| TOTAL LIABILITIES | | | 46.36M | 29.78M | 29.97M | 28.38M | 45.05M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -123.02M | -114.02M | -91.64M | -66.23M | -34.35M | |
| Additional Paid In Capital | | | 146.33M | 141.58M | 129.01M | 112.21M | 39.69M | |
| Common Shares | | | 32.00K | 23.70K | 16.00K | 380.00K | 0.00 | |
| Treasury Stock | | | -917.20K | -917.20K | -917.20K | -820.00K | -820.00K | |
| Other Shareholders' Equity | | | 714.10K | -2.13M | -419.90K | -5.88M | -150.00K | |
| Shares Outstanding | | | 31.87M | 23.60M | 15.90M | 10.59M | 690.00K | |
| Tangible Book Value per Share | | | 0.48 | 0.71 | 1.78 | 3.64 | 5.64 | |
| Total Shareholders' Equity | | | 23.13M | 24.53M | 36.04M | 39.66M | 4.38M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 69.49M | 54.31M | 66.01M | 68.04M | 49.43M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.55 | 0.17 | 0.27 | 0.23 | 4.73 | |
| Current Ratio | | | 0.99 | 0.99 | 1.51 | 2.58 | 1.33 | |
| Return On Assets (ROA) | | | -26.68% | -41.20% | -39.06% | -93.99% | -31.54% | |
| Return On Equity (ROE) | | | -80.15% | -91.22% | -71.54% | -161.25% | -355.94% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |